National Cinemedia Inc
NASDAQ:NCMI
Income Statement
Earnings Waterfall
National Cinemedia Inc
Revenue
|
165.2m
USD
|
Cost of Revenue
|
-80.1m
USD
|
Gross Profit
|
85.1m
USD
|
Operating Expenses
|
-112.4m
USD
|
Operating Income
|
-27.3m
USD
|
Other Expenses
|
732.5m
USD
|
Net Income
|
705.2m
USD
|
Income Statement
National Cinemedia Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Apr-2021 | Jul-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
463
N/A
|
451
-3%
|
428
-5%
|
394
-8%
|
394
+0%
|
401
+2%
|
422
+5%
|
433
+3%
|
447
+3%
|
446
0%
|
440
-1%
|
442
+0%
|
448
+1%
|
443
-1%
|
425
-4%
|
428
+1%
|
426
0%
|
434
+2%
|
451
+4%
|
445
-1%
|
441
-1%
|
438
-1%
|
435
-1%
|
435
+0%
|
445
+2%
|
433
-3%
|
326
-25%
|
222
-32%
|
90
-59%
|
31
-66%
|
41
+32%
|
67
+63%
|
115
+72%
|
145
+27%
|
198
+37%
|
221
+12%
|
249
+13%
|
248
0%
|
196
-21%
|
166
-15%
|
165
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(143)
|
(138)
|
(132)
|
(122)
|
(115)
|
(116)
|
(119)
|
(120)
|
(121)
|
(122)
|
(122)
|
(123)
|
(122)
|
(124)
|
(123)
|
(122)
|
(125)
|
(126)
|
(130)
|
(132)
|
(132)
|
(131)
|
(132)
|
(132)
|
(135)
|
(131)
|
(99)
|
(71)
|
(44)
|
(23)
|
(37)
|
(56)
|
(77)
|
(95)
|
(112)
|
(118)
|
(118)
|
(121)
|
(92)
|
(80)
|
(80)
|
|
Gross Profit |
320
N/A
|
313
-2%
|
296
-5%
|
271
-8%
|
279
+3%
|
285
+2%
|
304
+7%
|
313
+3%
|
325
+4%
|
324
0%
|
318
-2%
|
319
+0%
|
325
+2%
|
320
-2%
|
303
-5%
|
306
+1%
|
301
-1%
|
308
+2%
|
321
+4%
|
312
-3%
|
309
-1%
|
307
-1%
|
303
-1%
|
303
+0%
|
310
+2%
|
301
-3%
|
227
-25%
|
151
-34%
|
47
-69%
|
8
-83%
|
4
-45%
|
11
+148%
|
38
+246%
|
50
+33%
|
86
+72%
|
103
+20%
|
131
+28%
|
127
-3%
|
104
-19%
|
86
-17%
|
85
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(118)
|
(95)
|
(119)
|
(119)
|
(120)
|
(122)
|
(126)
|
(168)
|
(143)
|
(151)
|
(154)
|
(157)
|
(152)
|
(147)
|
(148)
|
(150)
|
(148)
|
(149)
|
(150)
|
(149)
|
(155)
|
(153)
|
(151)
|
(154)
|
(149)
|
(146)
|
(132)
|
(117)
|
(106)
|
(101)
|
(104)
|
(108)
|
(106)
|
(107)
|
(108)
|
(110)
|
(119)
|
(128)
|
(115)
|
(106)
|
(112)
|
|
Selling, General & Administrative |
(91)
|
(90)
|
(89)
|
(87)
|
(87)
|
(89)
|
(93)
|
(98)
|
(111)
|
(120)
|
(123)
|
(122)
|
(117)
|
(111)
|
(111)
|
(112)
|
(110)
|
(111)
|
(111)
|
(110)
|
(115)
|
(112)
|
(110)
|
(113)
|
(109)
|
(107)
|
(93)
|
(79)
|
(69)
|
(63)
|
(67)
|
(72)
|
(71)
|
(73)
|
(74)
|
(78)
|
(87)
|
(98)
|
(91)
|
(83)
|
(87)
|
|
Depreciation & Amortization |
(27)
|
(29)
|
(31)
|
(32)
|
(32)
|
(33)
|
(33)
|
(32)
|
(32)
|
(33)
|
(34)
|
(35)
|
(36)
|
(37)
|
(37)
|
(38)
|
(38)
|
(38)
|
(38)
|
(39)
|
(40)
|
(41)
|
(41)
|
(41)
|
(40)
|
(39)
|
(38)
|
(38)
|
(38)
|
(38)
|
(37)
|
(37)
|
(36)
|
(34)
|
(33)
|
(32)
|
(32)
|
(31)
|
(24)
|
(23)
|
(26)
|
|
Other Operating Expenses |
0
|
25
|
0
|
0
|
0
|
0
|
0
|
(38)
|
0
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
202
N/A
|
218
+8%
|
177
-19%
|
153
-14%
|
159
+4%
|
163
+2%
|
177
+9%
|
144
-19%
|
182
+26%
|
173
-5%
|
165
-5%
|
162
-1%
|
173
+7%
|
172
0%
|
154
-11%
|
156
+1%
|
154
-1%
|
160
+4%
|
172
+7%
|
164
-5%
|
154
-6%
|
154
0%
|
152
-2%
|
149
-2%
|
161
+8%
|
155
-4%
|
96
-39%
|
34
-64%
|
(59)
N/A
|
(93)
-56%
|
(100)
-8%
|
(97)
+3%
|
(69)
+30%
|
(57)
+17%
|
(22)
+62%
|
(7)
+67%
|
13
N/A
|
(1)
N/A
|
(12)
-955%
|
(20)
-70%
|
(27)
-39%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(75)
|
(75)
|
(75)
|
(75)
|
(75)
|
(74)
|
(72)
|
(69)
|
(72)
|
(70)
|
(71)
|
(72)
|
(53)
|
(49)
|
(45)
|
(41)
|
(52)
|
(52)
|
(53)
|
(55)
|
(54)
|
(54)
|
(54)
|
(54)
|
(56)
|
(55)
|
(55)
|
(55)
|
(55)
|
(57)
|
(60)
|
(63)
|
(65)
|
(67)
|
(71)
|
(74)
|
(80)
|
(87)
|
(69)
|
(15)
|
8
|
|
Non-Reccuring Items |
25
|
0
|
23
|
21
|
(8)
|
(41)
|
(40)
|
0
|
(31)
|
0
|
0
|
(8)
|
(12)
|
(12)
|
(11)
|
(1)
|
192
|
192
|
199
|
196
|
3
|
3
|
(6)
|
(2)
|
(7)
|
(7)
|
(8)
|
(7)
|
151
|
152
|
154
|
154
|
15
|
2
|
8
|
9
|
(2)
|
10
|
558
|
714
|
716
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
3
|
0
|
|
Total Other Income |
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
2
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
|
Pre-Tax Income |
150
N/A
|
141
-6%
|
125
-12%
|
98
-22%
|
76
-23%
|
47
-37%
|
65
+37%
|
75
+16%
|
79
+6%
|
103
+30%
|
94
-9%
|
83
-12%
|
109
+32%
|
112
+3%
|
98
-12%
|
115
+17%
|
295
+157%
|
300
+2%
|
317
+6%
|
305
-4%
|
104
-66%
|
103
-1%
|
93
-9%
|
95
+2%
|
99
+4%
|
94
-5%
|
33
-65%
|
(28)
N/A
|
36
N/A
|
3
-93%
|
(7)
N/A
|
(6)
+7%
|
(118)
-1 779%
|
(122)
-3%
|
(84)
+31%
|
(72)
+14%
|
(66)
+8%
|
(74)
-12%
|
480
N/A
|
683
+42%
|
697
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(20)
|
(18)
|
(16)
|
(11)
|
(10)
|
(7)
|
(9)
|
(12)
|
(20)
|
(22)
|
(20)
|
(15)
|
(14)
|
(15)
|
(12)
|
(14)
|
(180)
|
(183)
|
(198)
|
(196)
|
(24)
|
(22)
|
(8)
|
(13)
|
(12)
|
(13)
|
(6)
|
1
|
(162)
|
(163)
|
(167)
|
(170)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
130
|
123
|
109
|
86
|
66
|
40
|
55
|
63
|
60
|
81
|
74
|
68
|
95
|
97
|
86
|
101
|
115
|
117
|
119
|
109
|
80
|
81
|
85
|
82
|
87
|
81
|
27
|
(27)
|
(126)
|
(160)
|
(174)
|
(176)
|
(118)
|
(122)
|
(84)
|
(72)
|
(66)
|
(74)
|
480
|
683
|
697
|
|
Income to Minority Interest |
(89)
|
(84)
|
(76)
|
(62)
|
(52)
|
(33)
|
(41)
|
(46)
|
(48)
|
(65)
|
(61)
|
(55)
|
(62)
|
(61)
|
(52)
|
(61)
|
(56)
|
(59)
|
(63)
|
(55)
|
(50)
|
(50)
|
(50)
|
(49)
|
(51)
|
(48)
|
(16)
|
16
|
61
|
79
|
84
|
84
|
70
|
68
|
52
|
46
|
38
|
25
|
17
|
5
|
9
|
|
Net Income (Common) |
41
N/A
|
39
-5%
|
33
-15%
|
24
-27%
|
13
-45%
|
8
-44%
|
14
+87%
|
17
+21%
|
11
-33%
|
16
+42%
|
13
-21%
|
13
+4%
|
33
+149%
|
36
+9%
|
34
-4%
|
40
+16%
|
58
+46%
|
58
-1%
|
57
-2%
|
54
-4%
|
30
-45%
|
31
+3%
|
35
+15%
|
33
-6%
|
36
+8%
|
34
-7%
|
11
-68%
|
(11)
N/A
|
(65)
-489%
|
(81)
-24%
|
(90)
-11%
|
(93)
-3%
|
(49)
+47%
|
(55)
-12%
|
(33)
+40%
|
(26)
+19%
|
(29)
-10%
|
(49)
-71%
|
497
N/A
|
688
+38%
|
705
+3%
|
|
EPS (Diluted) |
6.98
N/A
|
6.62
-5%
|
5.62
-15%
|
4.11
-27%
|
2.27
-45%
|
1.26
-44%
|
2.34
+86%
|
2.82
+21%
|
1.9
-33%
|
2.68
+41%
|
2.08
-22%
|
2.17
+4%
|
5.39
+148%
|
5.98
+11%
|
5.62
-6%
|
6.21
+10%
|
3.86
-38%
|
7.49
+94%
|
7.36
-2%
|
7.03
-4%
|
1.89
-73%
|
3.97
+110%
|
4.52
+14%
|
4.26
-6%
|
4.64
+9%
|
4.3
-7%
|
1.38
-68%
|
-1.43
N/A
|
-8.39
-487%
|
-10.38
-24%
|
-11.25
-8%
|
-11.56
-3%
|
-6.1
+47%
|
-6.72
-10%
|
-4.02
+40%
|
-3.19
+21%
|
-3.5
-10%
|
-3.35
+4%
|
28.56
N/A
|
10.95
-62%
|
14.52
+33%
|